2289 Caminito Pajarito
1 / 20

2289 Caminito Pajarito #160

B

San Diego, CA 92107

$615,000
NEW — 4d

Soft Appraisal Value: $756,600 · 18.7% below estimate

Beds

2

Baths

2.5

Sqft

1,074

Year Built

1978

Days on Market

4

Property Type

Townhouse

HOA/mo

$680

MLS ID

260012022SD

This property is in San Diego (92107). View neighborhood stats →

About This Property

This townhouse has a great location and has a nice onsite pool. It needs a lot of work. Please submit your cleanest, all cash, As-is offer. HOA documents are in the MLS. Offers will be reviewed the first week of June. Please put the address in the subject line when submitting your offer.

Mortgage Calculator

Est. Monthly Payment

$4,584

Principal & Interest$3,110
Property Tax$615
Insurance$179
HOA$680
%($123,000)
%

Location

Loading map...

Investment Score

53B
Est. Monthly Rent
$3,944
Monthly Cashflow

Rent − PITIA

$-640
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,059

Mortgage (P+I)
$3,110
Cap Rate
2.05%
Cash-on-Cash
-20.09%
DSCR

Need ≥ 1.25 for DSCR loan

0.86
Break-even Rent
$6,619

NOI (Annual)
$12,605
Price-to-Rent

Lower = better for investors

13.0

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator